Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $167K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $679K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $396K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.4M |
$1.1M |
$304K |
$4.0M |
| Oct 2027 |
$1.4M |
$2.7M |
$-1.2M |
$3.7M |
| Sep 2027 |
$1.4M |
$1.5M |
$-64K |
$4.9M |
| Aug 2027 |
$1.5M |
$1.3M |
$171K |
$5.0M |
| Jul 2027 |
$1.8M |
$1.3M |
$519K |
$4.8M |
| Jun 2027 |
$1.5M |
$1.3M |
$233K |
$4.3M |
| May 2027 |
$1.5M |
$1.3M |
$210K |
$4.1M |
| Apr 2027 |
$1.6M |
$1.3M |
$247K |
$3.9M |
| Mar 2027 |
$1.5M |
$1.1M |
$452K |
$3.6M |
| Feb 2027 |
$1.5M |
$1.1M |
$415K |
$3.2M |
| Jan 2027 |
$1.5M |
$1.1M |
$472K |
$2.8M |
| Dec 2026 |
$1.6M |
$1.1M |
$505K |
$2.3M |